Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 0.22 | 0.18 | 0.45 | 0.86 | 0.73 | 1.31 | 0.87 | 0.64 | 0.51 | 0.78 |
| Growth | −14.9% | +144.3% | +91.3% | −14.6% | +80.0% | −33.6% | −26.5% | −20.6% | +53.8% | |
| EPS, diluted | 1.59 | 1.35 | 3.29 | 6.27 | 5.41 | 9.88 | 7.01 | 5.32 | 4.24 | 6.56 |
| Growth | −15.1% | +143.7% | +90.6% | −13.7% | +82.6% | −29.0% | −24.1% | −20.3% | +54.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.32 | 1.56 | 2.05 | 2.36 | 2.21 | 2.25 | 2.39 | 2.52 | 2.70 | 3.13 |
| Buybacks | n/a | n/a | 0.00 | 0.00 | −0.05 | −0.37 | −0.30 | −0.07 | −0.04 | −0.14 |
| Dividends paid | n/a | 0.00 | 0.00 | −0.41 | −0.81 | −1.27 | −0.48 | −0.49 | −0.50 | −0.50 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.58 | 0.99 | 0.68 | 1.23 | 2.27 | 0.54 | 0.50 | 1.01 | 0.46 | 0.91 |
| Total debt | 13.96 | 15.05 | 15.18 | 17.21 | 17.80 | 17.75 | 18.28 | 19.81 | 21.44 | 22.69 |
| Net cash (debt) | −13.38 | −14.06 | −14.50 | −15.99 | −15.53 | −17.21 | −17.78 | −18.80 | −20.98 | −21.78 |
| Shareholders’ equity | 3.07 | 3.28 | 3.80 | 4.33 | 3.44 | 3.04 | 3.02 | 3.19 | 3.19 | 3.40 |
| Debt to equity | 4.55 | 4.59 | 4.00 | 3.98 | 5.17 | 5.84 | 6.06 | 6.22 | 6.72 | 6.67 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Spending | ||||||||||
| 31.7% | 57.5% | 28.4% | 22.1% | 25.3% | 24.5% | 24.5% | 23.7% | 23.7% | 21.8% | |
| Returns | ||||||||||
| 7.0% | 5.6% | 11.8% | 19.7% | 21.2% | 43.3% | 28.9% | 20.1% | 16.0% | 23.0% | |
| 1.2% | 0.9% | 2.2% | 3.7% | 3.2% | 5.9% | 3.9% | 2.6% | 2.0% | 2.9% | |
| Balance and payout | ||||||||||
| 4.55 | 4.59 | 4.00 | 3.98 | 5.17 | 5.84 | 6.06 | 6.22 | 6.72 | 6.67 | |
| 83.1% | 83.1% | 81.1% | 81.0% | 84.7% | 85.9% | 86.6% | 86.9% | 87.7% | 87.6% | |
| n/a | 0.0% | 0.0% | 47.7% | 110.4% | 97.0% | 55.0% | 76.0% | 97.8% | 63.7% | |